813 E 92nd StOdessaTX79765
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Odessa at 813 E 92nd St, Odessa, TX, 79765 offers a 12.79% rental yield on a $337,116 purchase with $3,593/mo rent. Total monthly income registers $3,593/mo, and a $1,650/mo payment leaves $1,097/mo available for distribution. Annual cash flow reaches $13,159/yr on $111,754 to close, and return on cash invested stands at 31.68% in year one. Equity gained on principal adds $2,175/yr while 5% annual appreciation supports $93,139 over five years. Portfolio math shows five-year ROI at 167.6% and total cumulative return in cash at $187,297. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,593/mo property income against a $1,650/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79765, Odessa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,430 (100%) |
| Owner Occupied HU | 7,779 (62.6%) |
| Renter Occupied HU | 2,954 (23.8%) |
| Vacant Housing Units | 1,697 (13.7%) |
| Median Home Value | $316,046 |
| Average Home Value | $413,545 |
Housing Distribution
Address Breakdown
Residential
12,645
Single Family
8,899
Multi-Family
3,746
Businesses
597
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices